investorscraft@gmail.com

Intrinsic ValueBaTelab Co Ltd (2149.HK)

Previous CloseHK$43.54
Intrinsic Value
Upside potential
Previous Close
HK$43.54

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BaTeLab Co Ltd is a specialized analog integrated circuit (IC) designer and supplier operating within China's semiconductor sector. The company's core revenue model is derived from the research, development, and sale of proprietary analog IC patterned wafers, which serve as critical components for packaging and testing solutions. Its diverse product portfolio strategically targets high-growth end markets, including automotive electronics, industrial automation, the Industrial Internet of Things (IIoT), healthcare, communications, and consumer electronics. This positions BaTeLab at the intersection of several transformative technological megatrends, providing essential components for power management and signal chain applications. The company has established a focused market position by catering to the specific needs of the domestic Chinese market, leveraging its expertise in analog design to serve a broad industrial and consumer client base without engaging in capital-intensive manufacturing, adhering to a fabless operational structure.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of HKD 578.8 million, demonstrating its commercial traction. Profitability was strong with a net income of HKD 166.6 million, translating to a healthy net margin. However, operating cash flow of HKD 13.6 million was significantly lower than net income, while capital expenditures of HKD -33.9 million indicate ongoing investment in its operational capabilities.

Earnings Power And Capital Efficiency

BaTeLab exhibits solid earnings power, as evidenced by its diluted EPS of HKD 2.78. The substantial disparity between strong net income and modest operating cash flow suggests potential working capital movements, such as inventory build or receivables growth, which is common for a growing company. Capital efficiency appears managed, with expenditures focused on sustaining its R&D-driven, fabless business model.

Balance Sheet And Financial Health

The company maintains a very strong liquidity position with cash and equivalents of HKD 636.0 million. This provides a significant buffer against its total debt of HKD 325.2 million. The overall balance sheet structure suggests a financially healthy entity with ample resources to fund future growth initiatives and weather industry cyclicality.

Growth Trends And Dividend Policy

As a recently public entity, BaTeLab is prioritizing growth and capital retention, reflected in a dividend per share of HKD 0.00. The company's capital allocation is evidently directed towards reinvesting in its R&D and business expansion to capitalize on opportunities within the analog IC market and its targeted application industries.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.34 billion, the market is valuing the company at a significant multiple of its current earnings, implying high growth expectations. The low beta of 0.28 suggests the stock is perceived by the market as being less volatile than the broader market, potentially viewed as a defensive growth play within the technology sector.

Strategic Advantages And Outlook

BaTeLab's strategic advantage lies in its specialized analog IC expertise and its focus on the vast Chinese industrial and automotive markets. The outlook is tied to the continued domestic demand for semiconductors and the company's ability to innovate and capture market share in its niche product segments against both local and international competition.

Sources

Company Public Filing

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount